This is not the official budget document.

Budget Summary FY2011

Office of the Secretary of Administration and Finance
Data Current as of:  8/6/2010





HISTORICAL BUDGET LEVELS ($000)
column definitions
ACCOUNT FY2008
GAA
FY2009
GAA
FY2010
GAA
FY2010
Projected
FY2011
GAA
GLBT COMMISSION 0 0 0 0 0
Office of the Secretary of Administration and Finance 3,827 3,827 3,153 2,917 2,888
Administration and Finance Government Efficiencies and Accountability Efforts 0 500 0 0 0
Massachusetts Development Finance Agency 0 0 0 116 0
Administration and Finance Information Technology Costs 0 0 31,059 28,440 25,503
Administrative Records List 200 0 0 0 0
Fraud and Abuse Prevention Task Force 0 0 0 0 250
Online Transaction Activity Expansion Retained Revenue 1,000 1,000 1,000 1,000 1,000
Early Education Provider Rate 7,000 5,000 0 0 0
Non-Profit Capital Projects Reserve 1,500 1,500 0 1,000 0
Route 3 North Contract Assistance 23,701 23,701 9,625 9,625 9,625
Water Pollution Abatement Trust Contract Assistance 64,166 67,489 67,900 67,900 67,900
Commission to End Homelessness Recommendations Reserve 0 8,250 0 5,178 0
Reserve for Benefit Change Reimbursement 0 0 0 6,822 19,806
H1N1 Reserve Account 0 0 0 2,395 0
FEMA Declaration 3296 0 0 0 6,300 0
DCR Ice Storm FEMA 0 0 0 7,400 0
December 2008 Ice Storm - Higher Ed 0 0 0 252 0
March 2010 - Flooding Emergency 0 0 0 500 0
Massachusetts Department of Transportation Contract Assistance 25,000 25,000 25,000 25,000 125,000
Snow and Ice Removal Reserve 4,000 2,000 0 0 0
Commonwealth I-Cubed Assistance Assembly Square Reserve 0 0 0 0 1,000
ANF Collective Bargaining Reserve 0 0 0 109 0
Hurricane Katrina Relief 0 0 0 458 0
Health Care Cost Containment Reserve 0 1,500 0 557 0
Hale Hospital Reserve 0 2,420 0 0 0
Regionalization Incentive Grants 0 0 0 0 2,000
South Essex Sewerage District Debt Service Assessment 91 90 90 91 90
MITC Operational Expenses 7,115 7,115 600 600 600
Advanced Technology and Manufacturing Center 1,582 1,582 0 0 0
NAGE FY08 Extension 0 1,000 0 0 0
SEIU CB Reserve 0 2,000 0 0 0
National Association of Government Employees, Units 1, 3, 6 0 0 0 26 4,157
Service Employees International Union 0 0 0 0 9,563
American Federation of State, County and Municipal Employees, Council 93 0 0 0 21 2,934
Massachusetts Organization of State Engineers and Scientists 0 0 0 13 744
Service Employees International Union, Local 888 (Lottery) 0 0 0 1 247
Registry of Deeds CB 0 0 0 0 76
Essex Sheriff Int'l Brotherhood of Correctional Officers Local RI-27 0 0 0 3 0
Barnstable Sheriff National Association of Government Employees, Local 220 0 0 0 0 0
Barnstable Sheriff AFSCME, Council 93, Local 1462C 0 0 0 2 0
Barnstable National Association of Government Employees, Local 58 (Nurses) 0 0 0 0 0
Berkshire International Brotherhood of Correctional Officers, Local RI-297 0 0 0 0 0
Berkshire County Sheriff's Office Employees Association 0 0 0 0 0
Hampden Sheriff National Correctional Employees Union 0 0 0 1 0
Hampden Sheriff Non-Uniformed Correctional Officers Association 0 0 0 1 0
Hampden Sheriff Superior Correctional Officer Association 0 0 0 0 0
CB- Reserve Suffolk Admin Staff NAGE 298 0 0 0 0 0
Suffolk American Fed. of State, County and Municipal Employees, Locals 3643/3967 0 0 0 0 0
Suffolk American Fed. of State, County and Municipal Employees, Local RN 0 0 0 0 0
Worcester Sheriff National Association of Government Employees, Local RI-255 0 0 0 27 0
CBA Worcester Sheriff Corrections Officers NEPBA Local 550 0 0 0 136 0
Essex Sheriff Int'l Brotherhood of Correctional Officers Local RI-71 0 0 0 1 0
Jail Officers and Employees Association of Suffolk County 0 0 0 1 0
CBA Reserve Worcester Sheriff NEPBA 0 0 0 29 0
CBA Reserve Worcester Sheriff UAW 0 0 0 36 0
CBA Reserve Suffolk Sheriff AFSCME Local 419 0 0 0 1 0
E.J. Collins, Jr. Center for Public Management 0 541 0 0 0
RESERVE FOR SHERIFFS TRANSFERRED IN FY10 0 0 0 0 6,000
State Retiree Benefits Trust Fund 0 0 0 0 397,047
POS Reserve 23,000 23,000 0 0 0
Rosie D. Reserve 0 25,000 0 0 0
Dartmouth/Bristol Community College Reserve 2,700 2,700 0 0 2,700
Transportation Reform Reserve 0 0 0 900 0
FY09 Surplus Transfer to Life Sciences Center 0 0 0 10,000 0
TOTAL 164,882 205,214 138,426 177,858 679,129

* GAA is General Appropriation Act.